Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

2120 Oxford Dr, Hartsel, CO 80449 — $365,000 · 2bd · ~0.5% rule | OnePercent

2120 Oxford Dr, Hartsel, CO 80449

$365,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Hartsel 80449·2120 Oxford Dr, Hartsel, CO 80449

Last confirmed 4 days ago

2120 Oxford Dr, Hartsel, CO 80449

2 bd · 720 sqft · built 2006 · Hartsel · SINGLE_FAMILY·source listing ↗

$365,000

rent, three ways

OnePercent model (vv1)$1,660/mo

p10–p90 confidence band

HUD Fair Market Rent · 80449 · 2BR$1,930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Park

Flood risk indexVery High FEMA NRI

Median household income$59,635

Median area rent—

Median home value$397,000

the verdict

0.45%vs 1.0% target

Modeled rent: $1,660/morent estimate
Property tax: —listing
Insurance: $3,184/yrstate avg
HOA: Nonelisting

Cap rate: 2.7%
Cash flow: $1,032/mo
Cash-on-cash: -14.8%

financing: 20% down · — (FRED, live) · 30yr

$365,000

0.45% · rent $1,660

Intrinsic value · income approach

$345,748

6% above intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.

Unlock with Pro